Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,163 | 1,116 | 1,302 | 1,346 | 1,090 | 1,125 | 1,131 | 1,267 | 1,291 | 1,487 | 1,484 | 1,467 | 1,594 |
| Expenses | 1,061 | 1,012 | 1,176 | 1,235 | 985 | 1,015 | 1,008 | 1,204 | 1,195 | 1,411 | 1,385 | 1,272 | 1,362 |
| Operating Profit | 102 | 103 | 126 | 111 | 106 | 110 | 123 | 62 | 96 | 76 | 99 | 195 | 232 |
| OPM % | 8.8% | 9.2% | 9.7% | 8.2% | 9.7% | 9.8% | 10.9% | 4.9% | 7.4% | 5.1% | 6.7% | 13.3% | 14.6% |
| Other Income | 27 | 42 | 39 | 37 | 29 | 20 | 9 | 25 | 30 | 19 | 28 | 26 | 39 |
| Interest | 6 | 6 | 3 | 3 | 3 | 4 | 3 | 6 | 5 | 9 | 6 | 7 | 2 |
| Depreciation | 30 | 30 | 30 | 30 | 31 | 31 | 32 | 32 | 35 | 35 | 33 | 34 | 33 |
| Profit before tax | 92 | 109 | 131 | 115 | 100 | 94 | 97 | 49 | 86 | 51 | 88 | 180 | 235 |
| Net Profit | 71 | 83 | 101 | 91 | 77 | 69 | 71 | 32 | 65 | 38 | 66 | 135 | 177 |
| EPS (₹) | 1.55 | 1.80 | 2.20 | 1.99 | 1.67 | 1.51 | 1.56 | 0.70 | 1.42 | 0.83 | 1.44 | 2.95 | 3.85 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,122 | 3,016 | 3,092 | 2,531 | 2,736 | 3,817 | 4,705 | 4,670 | 4,909 | 4,927 | 4,613 | 5,729 | 6,032 |
| Expenses | 2,016 | 2,821 | 2,897 | 2,367 | 2,549 | 3,527 | 4,171 | 3,983 | 4,433 | 4,484 | 4,211 | 5,261 | 5,429 |
| Operating Profit | 106 | 194 | 195 | 165 | 188 | 289 | 535 | 687 | 476 | 443 | 401 | 468 | 602 |
| OPM % | 5.0% | 6.4% | 6.3% | 6.5% | 6.9% | 7.6% | 11.4% | 14.7% | 9.7% | 9.0% | 8.7% | 8.2% | 10.0% |
| Other Income | 5 | 9 | 10 | 9 | 10 | 2 | 27 | 54 | 73 | 144 | 82 | 102 | 112 |
| Interest | 21 | 22 | 21 | 15 | 10 | 9 | 6 | 6 | 13 | 18 | 17 | 28 | 24 |
| Depreciation | 30 | 37 | 47 | 61 | 65 | 101 | 103 | 97 | 95 | 121 | 126 | 138 | 136 |
| Profit before tax | 61 | 145 | 137 | 98 | 123 | 181 | 452 | 638 | 441 | 448 | 341 | 404 | 554 |
| Net Profit | 50 | 113 | 111 | 84 | 104 | 146 | 338 | 475 | 330 | 346 | 249 | 304 | 416 |
| EPS (₹) | 0.90 | 2.04 | 2.01 | 1.52 | 1.87 | 3.18 | 7.37 | 10.36 | 7.20 | 7.54 | 5.44 | 6.63 | 9.07 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 28 | 28 | 28 | 28 | 28 | 23 | 23 | 23 | 23 | 46 | 46 | 46 | — |
| Reserves | 528 | 628 | 729 | 800 | 889 | 1,304 | 1,634 | 2,095 | 2,411 | 2,723 | 2,956 | 3,249 | — |
| Borrowings | 361 | 183 | 401 | 309 | 329 | 160 | 163 | 281 | 229 | 199 | 229 | 441 | — |
| Other Liabilities | 223 | 364 | 154 | 148 | 176 | 250 | 342 | 354 | 289 | 342 | 356 | 424 | — |
| Total Liabilities | 1,140 | 1,203 | 1,312 | 1,284 | 1,421 | 1,736 | 2,162 | 2,753 | 2,952 | 3,310 | 3,587 | 4,160 | — |
| Fixed Assets | 289 | 458 | 479 | 543 | 562 | 787 | 731 | 771 | 1,042 | 1,037 | 1,179 | 1,185 | — |
| CWIP | 169 | 38 | 64 | 63 | 101 | 12 | 106 | 246 | 87 | 153 | 235 | 443 | — |
| Investments | 44 | 44 | 42 | 52 | 73 | 22 | 180 | 714 | 650 | 840 | 938 | 1,061 | — |
| Other Assets | 638 | 662 | 727 | 626 | 686 | 915 | 1,146 | 1,022 | 1,172 | 1,280 | 1,234 | 1,472 | — |
| Total Assets | 1,140 | 1,203 | 1,312 | 1,284 | 1,421 | 1,736 | 2,162 | 2,753 | 2,952 | 3,310 | 3,587 | 4,160 | — |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −4 | 294 | −120 | 253 | 135 | 241 | 298 | 596 | 241 | 213 | 341 | 228 |
| Cash from Investing Activity | −95 | −79 | −73 | −130 | −130 | −60 | −302 | −777 | −72 | −253 | −336 | −401 |
| Cash from Financing Activity | 96 | −209 | 187 | −124 | −3 | −97 | 1 | 100 | −76 | −55 | −13 | 176 |
| Net Cash Flow | −2 | 6 | −6 | 0 | 2 | 84 | −3 | −81 | 93 | −95 | −8 | 4 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 10.0 | 19.0 | 15.0 | 9.0 | 11.0 | — | 28.0 | 30.0 | 18.0 | 16.0 | 11.0 | 12.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | 9.7 |
| EPS (₹) | 0.90 | 2.04 | 2.01 | 1.52 | 1.87 | 3.18 | 7.37 | 10.36 | 7.20 | 7.54 | 5.44 | 6.63 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 71.8 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | 17.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | 0.18 |
| NPM % | 2.4 | 3.7 | 3.6 | 3.3 | 3.8 | 3.8 | 7.1 | 10.1 | 6.6 | 6.8 | 5.3 | 5.2 |
| OPM % | 5.0 | 6.0 | 6.0 | 6.0 | 7.0 | 8.0 | 11.0 | 15.0 | 10.0 | 9.0 | 9.0 | 8.0 |
| D/E | 0.65 | 0.28 | 0.53 | 0.37 | 0.36 | 0.12 | 0.10 | 0.13 | 0.09 | 0.07 | 0.08 | 0.13 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | 2.3 |